[FOCUS] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -78.0%
YoY- -91.46%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 14,929 23,379 10,001 4,207 8,613 4,821 2,312 33.22%
PBT -72,231 11,130 -4,690 -2,850 -308 -9,338 -4,594 52.77%
Tax 865 -2,011 -498 -138 -465 -4 -201 -
NP -71,366 9,119 -5,188 -2,988 -773 -9,342 -4,795 51.48%
-
NP to SH -71,660 9,459 -2,886 -2,152 -1,124 -9,062 -4,795 51.58%
-
Tax Rate - 18.07% - - - - - -
Total Cost 86,295 14,260 15,189 7,195 9,386 14,163 7,107 46.81%
-
Net Worth 162,491 172,343 39,654 41,650 30,553 26,887 38,872 24.60%
Dividend
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 162,491 172,343 39,654 41,650 30,553 26,887 38,872 24.60%
NOSH 6,372,205 6,145,845 2,044,266 2,041,792 782,058 777,089 704,218 40.32%
Ratio Analysis
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -478.04% 39.01% -51.87% -71.02% -8.97% -193.78% -207.40% -
ROE -44.10% 5.49% -7.28% -5.17% -3.68% -33.70% -12.34% -
Per Share
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.23 0.38 0.49 0.21 1.11 0.62 0.33 -5.40%
EPS -1.12 0.15 -0.14 -0.11 -0.14 -1.26 -0.68 7.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0281 0.0194 0.0204 0.0392 0.0346 0.0552 -11.20%
Adjusted Per Share Value based on latest NOSH - 2,041,792
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.23 0.37 0.16 0.07 0.14 0.08 0.04 30.87%
EPS -1.12 0.15 -0.05 -0.03 -0.02 -0.14 -0.08 50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.027 0.0062 0.0065 0.0048 0.0042 0.0061 24.60%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/22 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.025 0.65 0.505 0.15 0.43 0.09 0.09 -
P/RPS 10.67 170.52 103.21 72.80 38.91 14.51 27.41 -13.50%
P/EPS -2.22 421.46 -357.67 -142.31 -298.18 -7.72 -13.22 -24.00%
EY -44.98 0.24 -0.28 -0.70 -0.34 -12.96 -7.57 31.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 23.13 26.03 7.35 10.97 2.60 1.63 -7.52%
Price Multiplier on Announcement Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/08/22 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.02 0.595 0.725 0.145 0.37 0.085 0.08 -
P/RPS 8.54 156.09 148.18 70.37 33.48 13.70 24.37 -14.89%
P/EPS -1.78 385.80 -513.49 -137.57 -256.57 -7.29 -11.75 -25.19%
EY -56.23 0.26 -0.19 -0.73 -0.39 -13.72 -8.51 33.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 21.17 37.37 7.11 9.44 2.46 1.45 -9.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment